Endo Manufacturing Valuation

Q: What is the Fair Price of 7841 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

7841 (¥1245) is trading above our estimate of [[fair value]] (¥430.95)

Is 7841 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 7841 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 7841 (¥1245) is trading above our estimate of fair value (¥430.95)

Significantly Below Fair Value: 7841 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 7841?

Key metric: As 7841 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 7841. This is calculated by dividing 7841's market cap by their current earnings.
What is 7841's PE Ratio?
PE Ratio	8.5x
Earnings	JP¥1.28b
Market Cap	JP¥10.90b

7841 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.07x
Enterprise Value/EBITDA	0.4x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does 7841's PE Ratio compare to its peers?

The above table shows the PE ratio for 7841 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	12x
7809 Kotobukiya	11.1x	12.6%	JP¥12.3b
6257 FujishojiLtd	5.4x	n/a	JP¥27.3b
4274 Hosoya Pyro-Engineering	23.9x	n/a	JP¥4.8b
7608 SK JapanLtd	7.4x	n/a	JP¥5.3b
7841 Endo Manufacturing	8.5x	n/a	JP¥10.9b

Price-To-Earnings vs Peers: 7841 is good value based on its Price-To-Earnings Ratio (8.5x) compared to the peer average (12x).

Price to Earnings Ratio vs Industry

How does 7841's PE Ratio compare vs other companies in the JP Leisure Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

No more companies available in this PE range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 7841 is good value based on its Price-To-Earnings Ratio (8.5x) compared to the JP Leisure industry average (13x).

Price to Earnings Ratio vs Fair Ratio

What is 7841's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

7841 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	8.5x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 7841's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.